Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Laredo at 1404 Willow St, Laredo, TX, 78040 priced at $109,500 converts $832/mo rent into $53/mo cash flow after a $536/mo obligation. Total monthly income equals $832/mo, and annual cash flow totals $639/yr on $36,299 invested. Return on cash invested prints 21.67% in year one, and rental yield reads 9.12% against a $109,500 entry. Equity gained on principal adds $707/yr, while 5% annual appreciation compiles into $30,253 by year five. Five-year ROI reaches 113.59% and total cumulative return in cash sums $41,231. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $832/mo property income covering a $536/mo payment, not borrower’s personal income.
Single Family
Built in 1962
5,750 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78040, Laredo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,711 (100%) |
| Owner Occupied HU | 5,276 (38.5%) |
| Renter Occupied HU | 6,733 (49.1%) |
| Vacant Housing Units | 1,702 (12.4%) |
| Median Home Value | $142,151 |
| Average Home Value | $183,159 |
Residential
12,147
Single Family
11,492
Multi-Family
655
Businesses
1,690
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Listed for sale | $109,500 |
| 2024-11-23 | Listing removed | $55,000 |
| 2024-07-31 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $83,303 | 2.45% |
| 2023-02-12 | $530.68 | 5.91% | $81,308 | 9.99% |
| 2022-02-12 | $501.08 | 7.72% | $73,924 | 15.93% |
What's Special
Access Only
Listed by: Joshua Soto • JS Imperio
Mls Name: LAR
Mls Provider:
Mls ID: #20244761
Disclaimer: 2025 Laredo Multiple Listing Service. Information is deemed to be reliable but not guaranteed. Information is provided exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
